BOSAING, BENMHYR K.

BM PILLARS ARCITECTURAL DESIGNER

Asin, Nangalisan, Tuba, Benguet
Email: [email protected]

LOCATION: Baguio City, Philippines

SUBJECT: COST ESTIMATES

MATERIALS GENERAL MATERIALS SPECIFIC LABOR

ACTUAL
DESCRIPTION DAYS OF AMOUNT (php)
QTY UNIT UNIT PRICE MATLS COST QTY UNIT UNIT PRICE MATLS COST NO. RATE LABOR
WORK
COST
1.0 SITE WORK
1.1 Clearing & Grabbing 199 Sqm 15 2985 5 300 2 3000 5985
1.2 Layout & Staking Sqm 2000 0 5 350 1 1750 3750
1.3 Excavation 47.8 Cum 1280 61184 0 10 350 6 21000 82184
1.4 Backfill & Compaction 12 Cum 1150 13800 0 0 13800

2.0 FORMWORKS
2.1 Columns 0 0 0 0
*1/4 Form Plywood 0 24 pcs 350 8400 0 8400
*2x2 Coco Lumber 0 713 bdft 34 24242 0 24242
2.2 2nd Floor Beam Sqm 0 0 0 0
*1/4 Form Plywood 0 41 pcs 350 14350 0 14350
*2x2 Coco Lumber 0 1050 bdft 34 35700 0 35700
2.3 Roof Beam Sqm 0 0 0 0
*1/4 Form Plywood 0 29 pcs 350 10150 0 10150
*2x2 Coco Lumber 0 998 bdft 34 33932 0 33932
2.4 Suspended Slab Sqm 0 0 0 0
*1/4 Form Plywood 0 21 pcs 350 7350 0 7350
*2x2 Coco Lumber 0 608 bdft 34 20672 0 20672
2.5 Stairs Sqm 0 0 0 0
*1/4 Form Plywood 0 8 Pcs 350 2800 0 2800
*2x2 Coco Lumber 0 344 bdft 34 11696 0 11696
2.6 Scaffolding 0 0 0 0
*2x2 Coco Lumber 0 1157 bdft 34 39338 0 39338
0 0 0 0
*Total CWN 3" 0 4 kg 80 320 0 320
 FORMWORKS: TOTAL MATERIAL COST 208950 208950 X 0.30 =62685
15 DAYS, 12 WORKERS 62685

3.0 REBARS
3.1 Footings Kg 0 0 0 0
*16 mm x 6m db 0 49 Pcs 275 13475 0 13475
3.2 Columns Kg 0 0 0 0
*16 mm x 6m db 0 162 Pcs 275 44550 0 44550
*10 mm x 6m db 0 168 Pcs 108 18144 0 18144
3.3 2nd Floor Beam Kg 0 0 0 0
*16 mm x 6m db 0 109 Pcs 275 29975 0 29975
*10 mm x 6m db 0 212 Pcs 108 22896 0 22896
3.4 Roof Beam Kg 0 0 0 0
*16 mm x 6m db 0 108 Pcs 275 29700 0 29700
*10 mm x 6m db 0 194 Pcs 108 20952 0 20952
3.5 Slab on Fill Kg 0 0 0 0
*10 mm x 6m db 0 121 Pcs 108 13068 0 13068
3.6 2nd Floor Suspended Slab Kg 0 0 0 0
*16 mm x 6m db 0 192 Pcs 155 29760 0 29760
*12 mm x 6m db 0 94 Pcs 155 14570 0 14570
*10 mm x 6m db 0 119 Pcs 108 12852 0 12852
3.7 Stairs Kg 0 0 0 0
*12 mm x 6m db 0 22 Pcs 155 3410 0 3410
3.8 Walls (interior& exterior) kg 0 0 0
*10 mm x 6m db 0 144 Pcs 108 15552 0 15552
3.8 Perimeter Wall Kg 0 0 0 0
*12 mm x 6m db 0 68 Pcs 155 10540 0 10540
*10 mm x 6m db 0 89 Pcs 108 9612 0 9612
0 0 0 0
*TOTAL G.I TIEWIRES 0 218 Kg 51 11118 0 11118

BEBARS: TOTAL MATERIAL COST 300174 300174 x 0.30 = 90053

18 DAYS, 20 WORKERS 90053

4.0 CONCRETING
4.1 Column Footing Cum 0 0 0 0
*Cement 0 74 Bags 225 16650 0 16650
*Sand 0 6 Cum 380 2280 0 2280
*Gravel 0 11 Cum 425 4675 0 4675
4.2 Columns Cum 0 0 0 0
 *Cement 0 78 Bags 225 17550 0 17550
*Sand 0 7 Cum 380 2660 0 2660
*Gravel 0 12 Cum 425 5100 0 5100
4.3 Tie Beams Cum 0 0 0 0
*Cement 0 104 Bags 225 23400 0 23400
*Sand 0 11 Cum 380 4180 0 4180
*Gravel 0 14 Cum 425 5950 0 5950
4.3 2nd Floor Beam 0 0 0 0
*Cement 0 109 Bags 225 24525 0 24525
*Sand 0 10 Cum 380 3800 0 3800
*Gravel 0 13 Cum 425 5525 0 5525
4.4 Roof Beam Cum 0 0 0 0
*Cement 0 101 Bags 225 22725 0 22725
*Sand 0 10 Cum 380 3800 0 3800
*Gravel 0 14 Cum 425 5950 0 5950
4.5 Slab on Fill Cum 0 0 0 0
*Cement 0 74 Bags 225 16650 0 16650
*Sand 0 6 Cum 380 2280 0 2280
*Gravel 0 11 Cum 425 4675 0 4675
4.6 2nd Flr Suspended Slab Cum 0 0 0 0
*Cement 0 112 Bags 225 25200 0 25200
*Sand 0 10 Cum 380 3800 0 3800
*Gravel 0 14 Cum 425 5950 0 5950
4.7 Stairs Cum 0 0 0 0
*Cement 0 11 Bags 225 2475 0 2475
*Sand 0 1 Cum 380 380 0 380
*Gravel 0 2 Cum 425 850 0 850

CONCRETING: TOTAL MATERIAL COST 211030 214215 x 0.30 =64264

16 DAYS, 18 WORKERS 64264

5.0 CHB LAYERING

5.1 Exterior Walls 0 0 0 0
*6" CHB Sqm 0 1859 Pcs 15 27885 0 27885
5.2 Interior Walls 0 0 0 0
*4" CHB Sqm 0 846 Pcs 13 10998 0 10998
5.3 Perimeter Wall 0 0 0 0
*6" CHB Sqm 0 682 Pcs 15 10230 0 10230
*Total Bags of Cement 0 166 Bags 225 37350 0 37350
* Total Cum of Sand 0 18 Cum 380 6840 0 6840
 CHB LAYERING: TOTAL MATERIAL COST 93303 93303 X 0.30 =27991
7 DAYS, 10 WORKERS 27991

6.0 PLASTERING 0
6.1 First Floor Sqm 0 0 0 0
*Cement 0 13 Bags 225 2925 0 2925
6.2 Second Floor Sqm 0 0 0 0
*Cement 0 12 Bags 225 2700 0 2700
6.3 Perimeter Wall Sqm 0 0 0 0
*Cement 0 9 Bags 225 2025 0 2025
*Total Cum of Sand 0 3 Cum 380 1140 0 1140

PLASTERING: TOTAL MATERIAL COST 8790 8790 X 0.30 =2637

2 DAYS, 8 WORKERS 2637

7.0 CEILING FINISH 0

Hardflex (4 mm thk.. w/ 3 mm gap) 0 0 0 0
7.1 Ground Floor Sqm 0 0 0 0
*Hardflex (4 mm thk) 0 18 Pcs 435 7830 0 7830
*2 x 2 Ceiling Joist 0 214 Bdft 34 7276 0 7276
7.2 Second Floor Sqm 0 0 0 0
*Hardflex (4 mm thk) 0 20 Pcs 435 8700 0 8700
*2 x 2 Ceiling Joist 0 242 Bdft 34 8228 0 8228
7.3 Eaves (1/2 x 2 kd) Sqm 0 0 0 0
*Hardflex (4 mm thk) 0 4 Pcs 435 1740 0 1740
*2 x 2 Ceiling Joist 0 56 Bdft 34 1904 0 1904
Nails Kg 0 0 0 0
*Total CWN 3" 0 2 Kg 80 160 0 160
*Total FINISHING NAILS 1" 0 2 Kg 80 160 0
Sand Paper 0 100 Pcs 15 1500 0

CEILING WORKS: TOTAL MATERIAL COST 37498 37498 X 0.30 =11249

3 DAYS, 10 WORKERS 11249

8.0 STEEL TRUSSES

8.1 Steel Truss Sqm 0 0 0 0
*<3x 4x 1/4 Pcs 0 31 Pcs 650 20150 0 20150
*<3x 3 x 1/4 Pcs 0 31 Pcs 560 17360 0 17360
 *<2x 2 x 1/4 Pcs 0 10 Pcs 375 3750 0 3750
*Turnbuckle Pcs 0 32 Pcs 160 5120 0 5120
*C-Purlins 2x4x1.2mm Pcs 0 20 Pcs 310 6200 0 6200
*Welding Rod Kg 0 10 Kg 95 950 0 950
*Red Oxide Primer 0 4 Gal 375 1500 0 1500
*12mm d Steel 0 6 Pcs 155 930 0 930

STEEL TRUSSES: TOTAL MATERIAL COST 55960 55960 X 0.30 =16788

4 DAYS, 8 WORKERS 16788

9.0 ROOFING
*CORRUGATED G.I. SHEET Pcs 0 33 Pcs 380 12540 0 12540
*RIVETS Kg 0 6 Kg 650 3900 0 3900
*GI WASHER Kg 0 14 Kg 345 4830 0 4830
*LEAD WASHER Kg 0 12 Kg 345 4140 0 4140
*C-Purlins 2x4x1.2mm Pcs 0 3 Pcs 210 630 0 630
*GI GUTTER Pcs 0 20 Pcs 450 9000 0 9000
*RIDGE ROLL G.I. Pcs 0 20 Pcs 450 9000 0 9000
*10 mm INSULATION 0 4 Rolls 4380 17520 0 17520

ROOFING: TOTAL MATERIAL COST 61560 61560X 0.30 = 18468

4 DAYS, 10 WORKERS 18468

10.0 WATERPROOFING
10.1 1st Floor T&B Sqm 0 8 Ltr 160 1280 0 1280
10.2 2nd Floor T&B 1 Sqm 0 8 Ltr 160 1280 0 1280
10.3 2nd Floor T&B 2 Sqm 0 8 Ltr 160 1280 0 1280
10.4 Balcony 1 Sqm 0 5 Ltr 160 800 0 800
10.5 Balcony 2 Sqm 0 4 Ltr 160 640 0 640
10.6 Balcony 3 Sqm 0 4 Ltr 160 640 0 640

WATERPROOFING: TOTAL MATERIAL COST 5920 5920 X 0.30 =1776

1 DAYS, 2 WORKERS 11249

11.0 FINISHES
11.1 CERAMIC TILES Sqm 0 0 0 0
*0.6X0.6 GLAZED TILES 0 34 Pcs 55 1870 0 1870
*0.3X0.3 GLAZED TILES 0 12 Pcs 35 420 0 420
*0.3X0.3 UNGLAZED TILES 0 27 Pcs 45 1215 0 1215
*0.2X0.2 GLAZED TILES 0 628 Pcs 26 16328 0 16328
 *0.2X0.2 UNGLAZED TILES 0 52 Pcs 36 1872 0 1872
*0.1X0.1 GLAZED TILES 0 382 Pcs 17 6494 0 6494
*0.1X0.1 UNGLAZED TILES 0 240 Pcs 28 6720 0 6720
11.2 VINNYL TILES Sqm 0 0 0 0
*0.3X0.3 VINYL 0 162 Pcs 45 7290 0 7290
*0.2X0.2 VINYL 0 67 Pcs 34 2278 0 2278
11.3 FREE FORM CUT TILE Sqm 0 0 0 0
*0.3X0.3 VINYL 0 217 Pcs 45 9765 0 9765
11.4 BRICKS 0 0 0 0
*15X15X45 ADOBE BRICKS 0 144 Pcs 15 2160 0 2160
*15X15X45 WIRECUT BRICKS 0 109 Pcs 16 1744 0 1744
11.5 WOOD PLANKS 0 0 0 0
*12 X24 WOODPLANKS 0 277 Pcs 120 33240 0 33240
*7 X37 WOODPLANKS 0 170 Pcs 104 17680 0 17680
*6 X36 WOODPLANKS 0 124 Pcs 98 12152 0 12152
*12 X 36 WOODPLANKS 0 63 Pcs 132 8316 0 8316
11.6 PAVEMENTS Sqm 0 0 0 0
*Asphalt Sqm 9800 9800 0 0 9800
*White river stone 0 50 Pcs 3 150 0 150
*Gravel 0 2 Cum 425 850 0 850
11.7 OTHERS 0 0 0 0
*Cement 0 10 Bags 225 2250 0 2250
*Cement Filler 0 36 Kg 75 2700 0 2700
*Sand 0 1 Cum 380 380 0 380
*Wood Glue 0 11 Gal 560 6160 0 6160
*Adhessives 0 6 Gal 635 3810 0 3810
*1 1/2 nail 0 2 Kg 49 98 0 98
*Plant Pcs 7000 0 0 7000

FINISHES: TOTAL MATERIAL COST 162742 162742 X 0.30 = 48823

5 DAYS, 20 WORKERS 48823

12.0 PAINTING
12.1 Exterior Walls 0 0 0 0
*Nuetralizer 0 3 Gal 318 954 0 954
*Concrete Primer 0 2 Gal 545 1090 0 1090
*Primer Sealer 0 2 Gal 450 900 0 900
*Coating 0 2 Gal 545 1090 0 1090
*Gloss Latex Paint 0 5 Gal 530 2650 0 2650
12.2 Interior Walls Sqm 0 Gal 0 0 0
 *Nuetralizer 0 2 Gal 318 636 0 636
*Concrete Primer 0 1 Gal 545 545 0 545
*Primer Sealer 0 1 Gal 450 450 0 450
*Coating 0 2 Gal 545 1090 0 1090
*Gloss Latex Paint 0 5 Gal 530 2650 0 2650
12.3 Ceiling & Eaves Sqm 0 Gal 0 0 0
*Nuetralizer 0 3 Gal 318 954 0 954
*Concrete Primer 0 2 Gal 545 1090 0 1090
*Primer Sealer 0 1 Gal 450 450 0 450
*Coating 0 3 Gal 545 1635 0 1635
*Gloss Latex Paint 0 7 Gal 530 3710 0 3710
12.4 Perimeter Wall Sqm 0 Gal 0 0 0
*Nuetralizer 0 2 Gal 318 636 0 636
*Concrete Primer 0 2 Gal 545 1090 0 1090
*Primer Sealer 0 2 Gal 450 900 0 900
*Coating 0 2 Gal 545 1090 0 1090
*Gloss Latex Paint 0 3 Gal 530 1590 0 1590
0 0 0
*Thinner Sqm 0 8 Gal 180 1440 0 1440
*Patching Compound 0 4 Gal 320 1280 0 1280
*Sand Paper 0 100 Pcs 18 1800 0 1800

PAINTING: LABOR COST VARIES 29720 29720 X 0.30 = 8916

DAYS(dependent), WORKERS 8916

13.0 ELECRICAL 0
1/2" dia. PVC CONDUIT Pcs 0 59 Pcs 55 3245 0 3245
3/4" dia. PVC CONDUIT Pcs 0 11 Pcs 68 748 0 748
4" x 8" x 10" SQUARE METAL BOX Pcs 0 6 Pcs 400 2400 0 2400
PVC JUNCTION BOX Pcs 0 30 Pcs 25 750 0 750
PVC UTILITY BOX Pcs 0 48 Pcs 20 960 0 960
1/2" PVC MOLDFLEX Roll 0 1 Roll 750 750 0 750
1/2" PVC MOLDFLEX CONNECTOR Pcs 0 48 Pcs 9 432 0 432
10-HOLES CRCT BRKR PNL BRD Units 0 1 Units 1500 1500 0 1500
6-HOLES CRCT BRKR PNL BRD Units 0 2 Units 1200 2400 0 2400
100 Amp. CIRCUIT BREAKER Units 0 1 Units 400 400 0 400
50 Amp. CIRCUIT BREAKER Units 0 4 Units 400 1600 0 1600
1" PVC ADAPTOR Pcs 0 10 Pcs 8 80 0 80
30 Amp. CRCT BRKR ELEMENT Sets 0 2 Sets 280 560 0 560
20 Amp. CRCT BRKR ELEMENT Sets 0 9 Sets 280 2520 0 2520
15 Amp. CRCT BRKR ELEMENT Sets 0 6 Sets 280 1680 0 1680
No.10 THHN, P.D. WIRE Box 0 1 Box 1600 1600 0 1600
No. 14 THHN, P.D. WIRE Box 0 2 Box 1780 3560 0 3560
No. 12 THHN, P.D. WIRE Box 0 2 Box 2000 4000 0 4000
ELECTRICAL TAPE-big Pcs 0 12 Pcs 25 300 0 300
S-1 SWITCH Sets 0 10 Sets 92 920 0 920
S-2 SWITCH Sets 0 6 Sets 138 828 0 828
S-3 SWITCH Sets 0 5 Sets 138 690 0 690
DUPLEX CONVINIENCE OUTLET Sets 0 20 Sets 138 2760 0 2760
WTHRPRF OUTLET W/ COVER Sets 0 3 Sets 280 840 0 840
20 Watts Sets 0 18 Sets 120 2160 0 2160
PINLIGHT (5 watts) Sets 0 14 Sets 110 1540 0 1540
WALL LAMP Sets 0 12 Sets 820 9840 0 9840
CHANDELIER Sets 0 1 Sets 10000 10000 0 10000

ELECTRICAL: LABOR COST VARIES 59063 59063 X 0.30 = 17719

DAYS/dependent; WORKERS 17719

14.0 PLUMBING
SEPTIC TANK Cum 0 0 0
*Cement 0 10 Bags 225 2250 0 2250
*Sand 0 1 Cum 380 380 0 380
*Gravel 0 1 Cum 425 425 0 425
*CHB 4" 0 112 Pcs 13 1456 0 1456
*12mm D STEEL 0 10 Pcs 115 1150 0 1150
*G.I. WIRE 0 2 Kg 51 102 0 102
WATER TANK 1 Unit 15000 15000 Unit 0 0 15000
6" dia. PVC PIPE Pcs 0 5 Pcs 1150 5750 0 5750
6" dia. PVC ELBOW Pcs 0 4 Pcs 550 2200 0 2200
4" dia. PVC PIPE Pcs 0 14 Pcs 520 7280 0 7280
4" dia. PVC WYE Pcs 0 14 Pcs 115 1610 0 1610
4" dia. PVC 1/4 BEND ELBOW Pcs 0 14 Pcs 72 1008 0 1008
4" dia. PVC 1/8 BEND ELBOW Pcs 0 13 Pcs 65 845 0 845
4"x 2" PVC REDUCER Pcs 0 12 Pcs 45 540 0 540
4" dia. PVC CLEANOUT Pcs 0 8 Pcs 55 440 0 440
4" dia. PVC COUPLING Pcs 0 8 Pcs 44 352 0 352
2" dia. PVC PIPE Pcs 0 21 Pcs 230 4830 0 4830
2" dia. PVC WYE Pcs 0 10 Pcs 35 350 0 350
2" dia. PVC 1/4 BEND ELBOW Pcs 0 13 Pcs 25 325 0 325
2" dia. PVC 1/8 BEND ELBOW Pcs 0 14 Pcs 20 280 0 280
2" dia. PVC SANITARY TEE Pcs 0 8 Pcs 35 280 0 280
2" dia. PVC CLEANOUT Pcs 0 4 Pcs 20 80 0 80
2" dia. PVC TEE Pcs 0 7 Pcs 31 217 0 217
2" dia. PVC P-TRAP Pcs 0 11 Pcs 66 726 0 726
400 cc NELTEX SOLVENT CEMENT Pcs 0 7 Cans 150 1050 0 1050
3" dia. PVC PIPE DOWNSPOUT Pcs 0 18 Pcs 380 6840 0 6840
3" dia. PVC ELBOW COUPLING Pcs 0 10 Pcs 36 360 0 360
3" dia. PVC ELBOW Pcs 0 21 Pcs 45 945 0 945

PLUMBING: LABOR COST VARIES 57071 57071 X 0.30 = 17122

DAYS/dependent; WORKERS 17122

15.0 CABINETRY (FIXED)

15.1 CONCRETE Cum 0 0 0 0
*Cement 0 7 Bags 225 1575 0 1575
*Sand 0 1 Cum 380 380 0 380
*Gravel 0 1 Cum 425 425 0 425
*CHB 4" 0 36 Pcs 13 468 0 468
*12mm D STEEL 0 7 Pcs 115 805 0 805
*G.I. WIRE 0 1 Kg 51 51 0 51
15.2 WOOD Bdft 0 0 0 0
*1/2 " PLYWOOD 0 20 Pcs 20 0 20
*1/4 " PLYWOOD 0 5 Pcs 350 1750 0 1750
*2 X 3 WOOD 0 109.38 Bdft 34 3718.92 0 3718.92
*2 X 2 WOOD 0 247.46 Bdft 34 8413.64 0 8413.64
*HINGES Sets 0 40 Sets 110 4400 0 4400
*MAGNETIC STOPPER Sets 0 40 Sets 98 3920 0 3920
*PAIR HANDLES Sets 0 40 Sets 102 4080 0 4080
*LOCKSETS Sets 0 10 Sets 85 850 0 850
*1 1/2" FIN NAILS Kg 0 1 Kg 49 49 0 49
*4" CONCRETE NAIL Kg 0 1 Kg 84 84 0 84
*3" COMMON NAILS Kg 0 1 Kg 80 80 0 80
*WOOD GLUE Gal 0 2 Gal 599 1198 0 1198
*WOOD FILLER Gal 0 1 Gal 605 605 0 605
*Sand Paper 0 100 Pcs 18 1800 0 1800

CABINETRY: LABOR COST VARIES 34672.56 34673 X 0.30 = 10402

DAYS/dependent; WORKERS 10402
16.0 DOOR, WINDOW AND GLASS
*FRONT 10.56 Sqm 3000 31680 0 31680
*REAR 8.5 Sqm 3000 25500 0 25500
*LEFT-SIDE 22.81 Sqm 3000 68430 0 68430
*RIGHT-SIDE 14.95 Sqm 3000 44850 0 44850
*INTERIOR 9.45 Sqm 3000 28350 0 28350
LABOR COST FOR DOORS AND WINDOWS ARE INCLUDED IN THE
UNIT PRICE PER SQUARE METER WHICH IS 3000 PHP.

END OF THIS SECTION

Total Cost of Materials:

=1,629,322.56 php

Labor Cost (30%)

= 488,796.77 php

Contingencies (15%)
= 244,398.39 php

Mobilization (8%)
= 130,345.81 php

Equipment Rentals (5%)

= 81,466.13 php

Total Cost of Construction:

= 2,574,329.66 php

for COMPARISON:
AREA(1ST&2ND FLR) OF BUILDING X RATE(ranging from 15,000 php above)
151.4 SQM. X 15000 Php = 2,271,000 php
151.4 SQM. X 16000 Php = 2,422,400 php
151.4 SQM. X 17000 Php = 2,573,800 php = closest to the total cost of construction
151.4 SQM. X 18000 Php = 2,725,200 php
151.4 SQM. X 19000 Php = 2,876,600 php